FOR_SALERisky Deal2 days on market

13941 CLUBHOUSE DRIVE #215

13941 CLUBHOUSE DRIVE #215, TAMPA, FL 33618, Tampa, FL 33618
$284,000
Zestimate®:$274,500

Listing Price

Property image 1
13941 CLUBHOUSE DRIVE #215, TAMPA, FL 33618
Loc: Tampa, FL
Days Listed
2
Tax Assessed
$196k
Zestimate®
$275k
Market Rate
Lot Size
4 sqft
Rent Estimate
$1,889/mo
Est. Cash Flow base
Type
condo

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

6

Carrollwood Elementary School

PK-8
1.7 mi away
2

Chamberlain High School

9-12
3.9 mi away
Haven Underwritten Market·Prime (>= 1.25x)

Tampa, FL Investment Analysis (2026)

Cap Rate Range: 5.8% - 6.9% · Median Rent: $2,600/mo · Effective Tax: 0.91%

Open Tampa Market Underwrite

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
4.84%
Total ROI
64.0%
Cash Flow
$-329/mo
DSCR
0.78
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-09-04Listed for sale$284,000$280
2026-03-02Listing removed$294,000$289
2026-01-15Price change$294,000$289
2025-10-16Price change$284,000$280
2025-08-28Listed for sale$295,000$290
2024-02-01Sold$290,000$285
2024-01-16Pending sale$290,000$285
2020-04-08Listing removed$2,100$2
2020-03-23Listed for rent$2,100$2

Tax History

YearProperty TaxTax Assessment
2025$3,606.29$196,025
2024$3,156.73$202,545
2023$2,986.47$154,974
2022$2,815.35$140,885
2021$2,531.16$128,077
2020$2,192.19$116,434
2019$2,101.99$110,327
2018$2,101.99$126,417
2017$2,223.32$102,943
2016$1,970.94$90,602
2015$1,803.69$83,983
2014$1,626.2$77,316
2013$1,626.2$70,287
2012$1,356.28$63,897
2011$1,471.7$68,785
2010$1,336.07$62,532
2009$5,086.72$230,093
2008$992.31$42,404
2007$851.35$42,404
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,016
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $284,000Rent Basis: Observed Comp Model ($1,889/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $150/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.84%

NOI: $13,733/yr

Cash-on-Cash Yield
-6.0%

On $65,320 invested

DSCR Ratio
0.78x

Negative debt coverage

5-Yr Leveraged ROI
+64.0%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.98% of basis)-$160/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$94/mo
Repairs & Maintenance (10% of rent)-$189/mo
Property Management (8% of rent)-$151/mo
Total Pure Operating Expenses-$745/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,889/mo
Less: Operating Expenses-$745/mo
Net Operating Income (NOI)+$1,144/mo
Less: Debt Service (30yr @ 6.75%)-$1,474/mo
Net Cash Flow
$-329/mo
$-3,950/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Tampa.

13941 CLUBHOUSE DRIVE #215 | Tampa, FL | Haven AI Analysis | Haven by ScoutHavens